Nifty
Sensex
:
:
10817.60
36436.80
-185.90 (-1.69%)
-686.23 (-1.85%)

Cigarettes/Tobacco

Rating :
57/99

BSE: 526723 | NSE: Not Listed

38.40
17-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  36.70
  •  39.35
  •  36.70
  •  35.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  11
  •  0.05
  •  52.95
  •  30.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 37.79
  • 10.62
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 48.94
  • N/A
  • 0.97

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.50%
  • 0.00%
  • 23.47%
  • FII
  • DII
  • Others
  • 0.02%
  • 0.00%
  • 9.01%

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.99
  • -13.29
  • -5.60

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.58
  • -
  • 12.92

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 23.68
  • 149.21

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.16
  • 13.30
  • 13.27

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.13
  • 1.43
  • 1.43

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.63
  • 1.85
  • -30.61

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
4.25
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
4.84
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
-0.60
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
-14.04%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
1.39
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.37
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.47
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
-0.04
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
-0.04
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
-0.97%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
-0.04
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 09
Mar 08
Mar 07
Net Sales
-
21.73
23.83
23.02
18.32
25.11
23.23
32.51
43.38
24.54
Net Sales Growth
-
-8.81%
3.52%
25.66%
-27.04%
8.09%
-28.55%
-25.06%
76.77%
 
Cost Of Goods Sold
-
6.64
7.94
7.34
3.26
10.85
8.20
23.65
25.16
12.16
Gross Profit
-
15.10
15.89
15.68
15.06
14.25
15.03
8.86
18.22
12.38
GP Margin
-
69.49%
66.68%
68.11%
82.21%
56.75%
64.70%
27.25%
42.00%
50.45%
Total Expenditure
-
16.89
17.72
16.56
12.98
22.56
20.33
32.16
33.35
18.39
Power & Fuel Cost
-
0.51
0.90
0.92
0.83
1.26
0.79
0.31
0.33
0.46
% Of Sales
-
2.35%
3.78%
4.00%
4.53%
5.02%
3.40%
0.95%
0.76%
1.87%
Employee Cost
-
4.06
4.44
4.15
4.40
3.79
3.92
3.32
3.50
2.93
% Of Sales
-
18.68%
18.63%
18.03%
24.02%
15.09%
16.87%
10.21%
8.07%
11.94%
Manufacturing Exp.
-
1.76
0.99
0.89
1.18
1.34
3.92
0.37
0.55
1.05
% Of Sales
-
8.10%
4.15%
3.87%
6.44%
5.34%
16.87%
1.14%
1.27%
4.28%
General & Admin Exp.
-
0.82
1.23
1.37
0.72
1.28
0.47
1.17
0.86
0.93
% Of Sales
-
3.77%
5.16%
5.95%
3.93%
5.10%
2.02%
3.60%
1.98%
3.79%
Selling & Distn. Exp.
-
2.72
1.23
1.54
2.26
3.59
2.69
2.58
2.67
0.55
% Of Sales
-
12.52%
5.16%
6.69%
12.34%
14.30%
11.58%
7.94%
6.15%
2.24%
Miscellaneous Exp.
-
0.40
1.00
0.35
0.33
0.45
0.34
0.77
0.27
0.30
% Of Sales
-
1.84%
4.20%
1.52%
1.80%
1.79%
1.46%
2.37%
0.62%
1.22%
EBITDA
-
4.84
6.11
6.46
5.34
2.55
2.90
0.35
10.03
6.15
EBITDA Margin
-
22.27%
25.64%
28.06%
29.15%
10.16%
12.48%
1.08%
23.12%
25.06%
Other Income
-
9.94
4.63
3.79
3.29
1.91
1.23
6.87
5.66
3.73
Interest
-
1.79
2.28
3.32
4.28
0.92
1.05
3.42
1.64
0.08
Depreciation
-
1.89
1.89
1.85
1.81
1.11
1.25
1.70
1.17
0.99
PBT
-
11.10
6.57
5.08
2.54
2.43
1.83
2.11
12.88
8.83
Tax
-
2.49
1.00
1.26
0.82
0.10
0.58
0.35
0.54
1.24
Tax Rate
-
22.43%
21.37%
24.80%
32.28%
4.12%
31.69%
16.59%
4.21%
13.25%
PAT
-
8.62
3.67
3.82
1.72
2.33
1.25
1.86
10.86
8.11
PAT before Minority Interest
-
8.62
3.67
3.82
1.72
2.33
1.25
1.76
12.29
8.11
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.10
-1.43
0.00
PAT Margin
-
39.67%
15.40%
16.59%
9.39%
9.28%
5.38%
5.72%
25.03%
33.05%
PAT Growth
-
134.88%
-3.93%
122.09%
-26.18%
86.40%
-32.80%
-82.87%
33.91%
 
Unadjusted EPS
-
8.02
3.64
3.94
1.60
2.16
1.16
1.51
10.07
8.92

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 09
Mar 08
Mar 07
Shareholder's Funds
53.95
45.81
41.89
34.66
32.94
30.61
80.79
78.00
62.29
Share Capital
10.75
10.75
10.75
10.75
10.75
10.75
10.75
10.75
10.75
Total Reserves
43.20
35.06
31.14
23.91
22.19
19.86
70.04
65.98
50.26
Non-Current Liabilities
11.62
16.50
20.39
12.45
3.64
2.62
68.06
43.41
17.76
Secured Loans
0.04
12.28
16.07
8.16
0.00
0.00
54.60
31.67
2.06
Unsecured Loans
9.47
2.00
2.00
2.00
2.00
2.00
13.79
11.99
15.83
Long Term Provisions
3.07
3.15
3.28
3.06
2.29
0.71
0.00
0.00
0.00
Current Liabilities
16.51
20.12
20.54
32.04
44.38
21.17
121.26
60.93
40.88
Trade Payables
0.78
2.00
3.37
1.99
2.08
2.25
7.23
5.46
5.70
Other Current Liabilities
11.90
12.36
12.34
10.36
13.41
13.24
110.56
50.44
29.36
Short Term Borrowings
2.38
3.06
2.62
18.01
27.89
2.60
0.00
0.00
0.00
Short Term Provisions
1.45
2.69
2.20
1.67
0.99
3.07
3.48
5.03
5.82
Total Liabilities
82.08
82.43
82.82
79.15
80.96
54.40
274.94
189.87
123.48
Net Block
31.08
33.88
35.48
34.50
29.83
21.98
30.66
25.61
19.15
Gross Block
48.73
49.91
49.66
46.87
40.40
35.34
40.95
34.51
27.07
Accumulated Depreciation
17.66
16.03
14.18
12.36
10.57
13.36
10.29
8.89
7.92
Non Current Assets
37.18
40.66
46.36
43.27
41.97
36.41
36.20
33.65
24.91
Capital Work in Progress
1.21
1.15
1.15
2.98
6.35
8.63
5.27
7.53
5.72
Non Current Investment
3.75
4.49
4.53
0.60
0.60
0.60
0.27
0.50
0.04
Long Term Loans & Adv.
1.14
1.14
1.14
1.14
1.14
1.14
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
4.05
4.05
4.05
4.05
0.00
0.00
0.00
Current Assets
44.90
41.77
36.46
35.88
38.98
17.99
238.76
156.22
98.57
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.20
0.00
Inventories
2.38
2.63
3.70
4.55
3.84
3.75
128.81
89.35
49.20
Sundry Debtors
2.95
3.90
1.67
1.35
3.67
5.16
9.89
10.17
6.78
Cash & Bank
0.74
1.76
0.89
0.63
1.32
0.58
6.40
2.94
3.19
Other Current Assets
38.82
0.41
0.55
0.06
30.15
8.50
93.66
53.57
39.40
Short Term Loans & Adv.
37.82
33.07
29.64
29.29
30.15
8.31
93.62
53.54
39.37
Net Current Assets
28.39
21.65
15.92
3.84
-5.40
-3.18
117.49
95.29
57.69
Total Assets
82.08
82.43
82.82
79.15
80.95
54.40
274.96
189.87
123.48

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 09
Mar 08
Mar 07
Cash From Operating Activity
-4.43
2.49
6.05
3.98
-15.24
0.00
-16.16
-33.22
-25.62
PBT
11.10
4.67
5.08
2.54
2.43
0.00
2.11
12.83
9.36
Adjustment
-5.72
0.31
1.86
4.09
1.26
0.00
3.93
2.12
-0.98
Changes in Working Capital
-8.78
-1.90
-0.10
-2.35
-18.08
0.00
-20.91
-46.75
-31.97
Cash after chg. in Working capital
-3.40
3.08
6.84
4.28
-14.40
0.00
-14.87
-31.80
-23.60
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.03
-0.59
-0.79
-0.30
-0.85
0.00
-1.28
-1.47
-1.50
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
10.55
3.82
2.49
-0.13
-5.10
0.00
-1.32
9.10
-12.27
Net Fixed Assets
1.16
-0.12
-0.22
-0.26
26.57
-6.33
-2.72
-11.65
Net Investments
0.74
0.04
-3.93
0.00
-0.04
12.99
2.03
-6.47
Others
8.65
3.90
6.64
0.13
-31.63
-6.66
-0.63
27.22
Cash from Financing Activity
-7.16
-5.49
-8.30
-4.51
21.18
0.00
20.93
23.87
38.08
Net Cash Inflow / Outflow
-1.04
0.82
0.24
-0.66
0.84
0.00
3.46
-0.26
0.20
Opening Cash & Equivalents
1.34
0.52
0.28
0.94
0.10
0.00
2.94
3.19
2.99
Closing Cash & Equivalent
0.30
1.34
0.52
0.28
0.94
0.00
6.40
2.94
3.19

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 09
Mar 08
Mar 07
Book Value (Rs.)
50.18
42.61
38.97
32.24
30.64
28.48
75.15
71.37
56.75
ROA
10.48%
4.45%
4.72%
2.15%
3.44%
0.76%
0.76%
7.84%
6.57%
ROE
17.28%
8.38%
9.98%
5.10%
7.32%
2.24%
2.23%
17.84%
13.30%
ROCE
19.99%
10.45%
12.89%
10.74%
6.84%
3.12%
4.08%
14.34%
11.77%
Fixed Asset Turnover
0.45
0.52
0.65
0.64
0.85
0.76
1.06
1.68
1.28
Receivable days
56.51
39.60
17.61
32.76
50.17
94.35
91.53
59.91
71.17
Inventory Days
41.29
44.92
48.12
54.77
43.14
831.21
995.58
489.87
516.55
Payable days
29.37
59.96
62.21
49.39
36.02
90.30
63.58
58.45
102.96
Cash Conversion Cycle
68.43
24.56
3.52
38.14
57.29
835.26
1023.53
491.33
484.76
Total Debt/Equity
0.22
0.46
0.58
0.85
0.91
0.15
0.85
0.57
0.29
Interest Cover
7.20
3.05
2.53
1.59
3.64
2.75
1.62
8.80
123.62

News Update:


  • NTC Industries - Quarterly Results
    14th Aug 2019, 20:30 PM

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.